Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.91% first-year return on $126k initial cash invested.
-9.91%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$4,144
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,144 income − $5,184 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,144
Total Expenses
$5,184
Mortgage P&I
73%
$3,006
Property Taxes
22%
$891
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0